Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.16% first-year return on $97,842 initial cash invested.
0.16%
Cash On Cash
7.06%
Cap Rate
1.08
DSCR
$3,603
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $3,590 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,842
Downpayment
20%
$76,040
Closing costs
1%
$3,802
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,603
Total Expenses
$3,590
Mortgage P&I
58%
$2,081
Property Taxes
4%
$150
Home Insurance
4%
$135
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396